BNBCalc Short Term Rental Investment Analysis 24 Mayfair Dr, Bella Vista, AR 72715, USA

3 bed • 3 bath • 8 guests • $330,000

BNB

Calc

Annual Revenue

$33,646

Profit (Cash Flow)

-$6,068

Cap Rate

4.9%

Annual Revenue

$33,646

AirDNA projects $196/night at 47% occupancy ($33,646).

BNB Calc projects a 47% occupancy rate, $196 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-7.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,068	-$12,136	-$18,205	-$24,273	-$30,342	-$60,684	-$182,054
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,241	$6,683	$10,338	$14,217	$18,336	$43,069	$264,000
Down Payment	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000	$66,000
Property Appreciation	$9,900	$20,097	$30,599	$41,417	$52,560	$113,492	$470,996
Total Return	$73,073	$80,643	$88,732	$97,361	$106,554	$161,877	$618,941

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.16%

Cap Rate

4.9%

Return on Investment

8.35%

24 Mayfair Dr Bella Vista, Arkansas, 72715-5390

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,583/mo

Inquire about this property

Contact Agent

$33,646

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,068

Profit

Revenue

$33,646

Operating Expenses

$17,454

Operating Income

$16,192

Mortgage & Taxes

$22,261

Profit (Cash Flow)

-$6,068

$84,650

Cash Investment

Down Payment

$66,000

Renos & Furnishing

$8,750

Closing Costs

$9,900

Total

$84,650

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.16%

Cap Rate

4.9%

Return on Investment

8.35%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,662

Deductible property tax

$3,267

Your total deduction

$39,969

Your adjusted annual income

$150,000 - $39,969 = $110,031

Taxes on $110,031 (30%)

$33,009

Your old tax bill

$45,000

Your new tax bill

$33,009

Estimated tax savings

$11,991

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com